Attached files

file filename
8-K - 8-K - MARKWEST ENERGY PARTNERS L Pa14-6934_18k.htm
EX-99.2 - EX-99.2 - MARKWEST ENERGY PARTNERS L Pa14-6934_1ex99d2.htm

Exhibit 99.1

 

GRAPHIC

 

MarkWest Energy Partners, L.P.

 

Contact:

 

Frank Semple, Chairman, President & CEO

1515 Arapahoe Street

 

 

 

Nancy Buese, Executive VP and CFO

Tower 1, Suite 1600

 

 

 

Josh Hallenbeck, VP of Finance & Treasurer

Denver, Colorado 80202

 

Phone:

 

(866) 858-0482

 

 

E-mail:

 

investorrelations@markwest.com

 

MarkWest Energy Partners Reports Fourth Quarter and Full Year Financial Results

 

·                  Increased total processing capacity in the Marcellus and Utica Shales to over 2.8 Bcf/d with the completion of five major gas processing facilities totaling 1 Bcf/d in the past five months

·                  Placed into service the Hopedale fractionation and marketing complex in the Utica Shale, increasing current fractionation capacity for propane and heavier purity products in the Northeast to over 140,000 Bbl/d

·                  Announced the development of 200 MMcf/d of additional processing capacity at the Seneca complex in the Utica Shale to support Antero Resources

·                  Placed into service the Buffalo Creek processing plant, a 200 MMcf/d cryogenic processing facility in the Anadarko Basin, that is supported by long-term fee-based agreements with Chesapeake Energy

·                  The Partnership has 19 major processing and fractionation facilities under construction in the Northeast

·                  Fee-based net operating margin increased from 53 percent to 65 percent when compared to the fourth quarter of 2012

 

DENVER—February 26, 2014—MarkWest Energy Partners, L.P. (NYSE: MWE) (the Partnership) today reported quarterly cash available for distribution to common unitholders, or distributable cash flow (DCF), of $127.2 million for the three months ended December 31, 2013, and $483.4 million for the year ended December 31, 2013.  DCF for the three months and year ended December 31, 2013 represents distribution coverage of 94 percent and 99 percent, respectively.  The fourth quarter distribution of $135.9 million, or $0.86 per common unit, was paid to unitholders on February 14, 2014. The fourth quarter 2013 distribution represents an increase of $0.01 per common unit or 1.2 percent over the third quarter 2013 distribution and an increase of $0.04 per common unit or 4.9 percent compared to the fourth quarter 2012 distribution.  As a Master Limited Partnership, cash distributions to common unitholders are largely determined based on DCF.  A reconciliation of DCF to net income, the most directly comparable GAAP financial measure, is provided within the financial tables of this press release.

 

The Partnership reported Adjusted EBITDA of $155.5 million for the three months ended December 31, 2013 and $606.0M for the year ended December 31, 2013, as compared to $138.0 million and $528.5 million for the three months and year ended December 31, 2012.  The Partnership believes the presentation of Adjusted EBITDA provides useful information because it is commonly used by investors in Master Limited Partnerships to assess financial performance and operating results of ongoing business operations.  A reconciliation of Adjusted EBITDA to net income, the most

 

1



 

directly comparable GAAP financial measure, is provided within the financial tables of this press release.

 

The Partnership reported (loss) income before provision for income tax for the three months and year ended December 31, 2013, of $(3.8) million and $53.1 million, respectively.  (Loss) income before provision for income tax includes non-cash loss associated with the change in fair value of derivative instruments of $14.4 million and $15.6 million for the respective three months and year ended December 31, 2013, a gain of $0.8 million and $39.7 million related to the divestiture of gathering assets in the Marcellus Shale for the respective three months and year ended December 31, 2013, and a loss associated with the redemption of debt of $38.5 million for the year ended December 31, 2013.  Excluding these items, income before provision for income tax for the three months and year ended December 31, 2013 would have been $9.8 million and $67.5 million, respectively.

 

“We are very pleased to close 2013 with the completion of major infrastructure projects that are critical to the development of the Marcellus and Utica Shales,” stated Frank Semple, Chairman, President and Chief Executive Officer. “Our producers’ ongoing success and expanding development plans continue to provide us with exceptional future growth opportunities. We are committed to delivering another year of strong financial results, operational excellence and best of class customer service in many of America’s most exciting resource plays.”

 

BUSINESS HIGHLIGHTS

 

Marcellus:

 

·                  In November 2013, the Partnership announced an expansion of the Sherwood complex in Doddridge County, West Virginia to support Antero Resources Corporation’s (NYSE: AR) highly prospective rich-gas Marcellus Shale acreage. The Partnership will construct Sherwood V, a new 200 million cubic feet per day (MMcf/d) processing facility that is scheduled to begin operations in the third quarter of 2014.

 

·                  In November 2013, the Partnership completed Majorsville V, a 200 MMcf/d processing plant at the Majorsville complex in Marshall County, West Virginia. Majorsville V supports growing rich-gas production from Chesapeake Energy Corporation (NYSE: CHK), and Statoil ASA (NYSE: STO) and increases the total processing capacity of the complex to 670 MMcf/d.

 

·                  In November 2013, the Partnership completed Sherwood III, a 200 MMcf/d processing plant at the Sherwood complex. Sherwood III supports Antero Resources Corporation and increases the total processing capacity of the complex to 600 MMcf/d.

 

·                  In December 2013, the Partnership completed Mobley III, a 200 MMcf/d processing plant at the Mobley complex in Wetzel County, West Virginia. Mobley III supports rapidly growing rich-gas production from EQT Corporation (NYSE: EQT) and Magnum Hunter Resources Corporation (NYSE: MHR) and increases the total processing capacity of the complex to 520 MMcf/d.

 

·                  In December 2013, the Partnership completed the 38,000 barrels per day (Bbl/d) de-ethanization unit at the Majorsville complex. The new de-ethanizer doubles the Partnership’s total purity ethane production capacity in the Marcellus Shale to 76,000 Bbl/d and provides producers with the ability to consistently meet residue gas quality specifications and deliver downstream ethane pipeline commitments.

 

2



 

·                  In December 2013, the Partnership completed the Liberty Ethane Pipeline. The Liberty Ethane Pipeline transports purity ethane produced at the Majorsville complex to the Houston complex in Washington County, Pennsylvania. Once delivered to the Houston complex, the purity ethane has direct access to multiple, major ethane takeaway projects including, Mariner West and ATEX, which began operations in December, and Mariner East, which is scheduled to come online for ethane service in 2015.

 

·                  In February 2014, the Partnership announced the development of a 40,000 Bbl/d de-ethanization facility at the Mobley complex. The Mobley de-ethanizer will support purity ethane production for EQT Corporation, Magnum Hunter Resources Corporation and other producers. The new facility is scheduled to begin operations during the third quarter of 2015.

 

Utica:

 

·                  In November 2013, MarkWest Utica EMG commenced operations at the Seneca complex in Noble County, Ohio. The Seneca complex currently consists of two cryogenic processing plants totaling 400 MMcf/d of capacity and is supported by long-term fee-based agreements with Antero Resources Corporation, Gulfport Energy Corporation (NASDAQ: GPOR), Rex Energy Corporation (NASDAQ: REXX), PDC Energy (NASDAQ: PDCE) and others.

 

·                  In December 2013, the Partnership and The Energy & Minerals Group (EMG) executed definitive agreements with Gulfport Energy Corporation to provide condensate stabilization and logistics services in eastern Ohio. As part of these agreements, the Partnership and EMG formed Ohio Condensate Company, LLC, a new Joint Venture (JV) related to the development of industry-leading facilities and services to support the rapid growth of condensate production occurring in the Utica Shale. The JV will initially develop a 23,000 Bbl/d condensate stabilization facility in Harrison County, Ohio. The new facility is scheduled to commence operations in the third quarter of 2014 and will be co-located with condensate storage and logistics terminal, which will be constructed and operated by a subsidiary of Toledo International, Inc., Ohio-based Midwest Terminals.

 

·                  In January 2014, MarkWest Utica EMG and the Partnership completed construction and commenced operations of the jointly-owned Hopedale fractionation and marketing complex (Hopedale complex) in Harrison County, Ohio. The Hopedale complex consists of a 60,000 Bbl/d propane and heavier purity products (C3+) fractionator, over 230,000 barrels of purity product storage, a 24-bay rail car loading facility with slots to accommodate 200 rail cars, and truck loading and off loading facilities. The Hopedale complex is connected by NGL pipeline to MarkWest Utica EMG’s Cadiz processing complex in Harrison County, Ohio, to the Seneca processing complex in Noble County, Ohio and to its extensive NGL gathering network in the Marcellus Shale.

 

·                  In January 2014, the Partnership commenced operations of a NGL pipeline connecting the Hopedale fractionation and marketing complex to the Partnership’s industry-leading NGL infrastructure in the Marcellus Shale. By integrating two industry-leading midstream systems, the Partnership has expanded the fractionation capacity for its Marcellus producers.

 

·                  Today, MarkWest Utica EMG is announcing the expansion of the Seneca complex with a new 200 million cubic feet per day (MMcf/d) processing plant. The plant is anchored by a new agreement with Antero Resources Corporation supporting its expanding Utica development plans. The Seneca IV plant is scheduled to commence operations in the first quarter of 2015 and will expand total processing capacity of the complex to 800 MMcf/d.

 

3



 

Southwest:

 

·                  In February 2014, the Partnership announced the commencement of the 200 MMcf/d Buffalo Creek processing facility in Beckham County, Oklahoma, and associated gas gathering and compression assets in the Granite Wash. The new facility is supported by long-term fee-based agreements with Chesapeake Energy Corporation, which include a 130,000 acre dedication throughout the area.  The completion of the Buffalo Creek plant increases the Partnership’s total processing capacity in the Anadarko Basin to 435 MMcf/d at two major complexes.

 

Capital Markets

 

·                  During the fourth quarter of 2013, the Partnership offered 10.0 million units and received net proceeds of approximately $658.2 million under the $1 billion continuous offering program launched in the third quarter of 2013.

 

FINANCIAL RESULTS

 

Balance Sheet

 

·                  As of December 31, 2013, the Partnership had $80.0 million of cash and cash equivalents in wholly owned subsidiaries and $1.19 billion of remaining capacity under its $1.2 billion revolving credit facility after consideration of $11.3 million of outstanding letters of credit.

 

Operating Results

 

·                  Operating income before items not allocated to segments for the three months ended December 31, 2013, was $185.1 million, an increase of $23.1 million when compared to segment operating income of $162.0 million over the same period in 2012.  This increase was primarily attributable to higher processing volumes.  Processed volumes continued to increase in the fourth quarter of 2013, growing approximately 51 percent when compared to the fourth quarter of 2012, primarily due to the Partnership’s Marcellus and Southwest segments.  While the Partnership continued to increase its operating income and volumes, it experienced several operational constraints during the second half of 2013. Due to these considerations, operating income was approximately $12.0 million lower than expected for the three months ended December 31, 2013, and approximately $24.1 million for the year ended December 31, 2013.  The operational constraints included increased costs related to the transportation of producer natural gas liquids in excess of our fractionation capacity to third party fractionation facilities, delays related to the completion of Sunoco Logistics Partners’, L.P. (NYSE: SXL) Mariner West purity ethane pipeline and an NGL line break that took the Partnership’s Mobley complex offline and curtailed processing volumes at the Partnership’s Sherwood complex for approximately two months.  As of January 2014, all operational constraints have been resolved.

 

A reconciliation of operating income before items not allocated to segments to income before provision for income tax, the most directly comparable GAAP financial measure, is provided within the financial tables of this press release.

 

·                  Operating income before items not allocated to segments does not include losses on commodity derivative instruments.  Realized losses on commodity derivative instruments were $8.7 million in the fourth quarter of 2013 and $2.1 million in the fourth quarter of 2012.

 

4



 

Capital Expenditures

 

·                  For the three months ended December 31, 2013, the Partnership’s portion of capital expenditures was $870.2 million.

 

2014 DCF AND GROWTH CAPITAL EXPENDITURE FORECAST

 

For 2014, the Partnership forecasts DCF in a range of $600 million to $690 million based on its current forecast of operational volumes and prices for crude oil, natural gas, natural gas liquids and derivative instruments currently outstanding.  The Partnership has become less sensitive to changes in commodity prices as a result of fee-based income increasing significantly.  For the full year 2014, the Partnership estimates that operating income will be over 70 percent fee-based.  In addition, the Partnership has hedged approximately 60 percent of its forecasted 2014 NGL exposure on a volumetric basis, 90 percent of these with direct product hedges.  An updated sensitivity analysis for forecasted 2014 DCF based on changes in composite NGL prices and changes in volume assumptions is provided within the tables of this press release.

 

The Partnership’s portion of growth capital expenditures for 2014 is forecasted in a range of $1.8 billion to $2.3 billion.  Maintenance capital is forecasted at approximately $25 million.

 

CONFERENCE CALL

 

The Partnership will host a conference call on Thursday, February 27, 2014, at 12:00 p.m. Eastern Time to review its fourth quarter and full year 2013 financial results. Interested parties can participate in the call by dialing (800) 475-0218 (passcode “MarkWest”) approximately ten minutes prior to the scheduled start time.  Prior to the conference call, the Partnership will post a fourth quarter earnings call presentation to its website.  To access the conference call and presentation, please visit the Investor Relations section of the Partnership’s website at www.markwest.com. A replay of the conference call will be available on the Partnership’s website or by dialing (866) 448-4799 (no passcode required).

 

###

 

MarkWest Energy Partners, L.P. is a master limited partnership engaged in the gathering, processing and transportation of natural gas; the gathering, transportation, fractionation, storage and marketing of natural gas liquids; and the gathering and transportation of crude oil.  MarkWest has a leading presence in many unconventional gas plays including the Marcellus Shale, Utica Shale, Huron/Berea Shale, Haynesville Shale, Woodford Shale and Granite Wash formation.

 

This press release includes “forward-looking statements.”  All statements other than statements of historical facts included or incorporated herein may constitute forward-looking statements. Actual results could vary significantly from those expressed or implied in such statements and are subject to a number of risks and uncertainties. Although MarkWest believes that the expectations reflected in the forward-looking statements are reasonable, MarkWest can give no assurance that such expectations will prove to be correct. The forward-looking statements involve risks and uncertainties that affect operations, financial performance, and other factors as discussed in filings with the Securities and Exchange Commission (SEC).  Among the factors that could cause results to differ materially are those risks discussed in the periodic reports filed with the SEC, including MarkWest’s Annual Report on Form 10-K for the year ended December 31, 2013. You are urged to carefully review and consider the cautionary statements and other disclosures made in those filings, specifically those under the heading “Risk Factors.”  MarkWest does not undertake any duty to update any forward-looking statement except as required by law.

 

5



 

MarkWest Energy Partners, L.P.

Financial Statistics

(unaudited, in thousands, except per unit data)

 

 

 

Three months ended December 31,

 

Twelve months ended December 31,

 

Statement of Operations Data

 

2013

 

2012

 

2013

 

2012

 

Revenue:

 

 

 

 

 

 

 

 

 

Revenue

 

$

467,372

 

$

363,570

 

$

1,687,085

 

$

1,383,279

 

Derivative (loss) gain

 

(13,834

)

5,583

 

(24,638

)

56,535

 

Total revenue

 

453,538

 

369,153

 

1,662,447

 

1,439,814

 

 

 

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

 

 

Purchased product costs

 

191,577

 

143,673

 

691,165

 

530,328

 

Derivative loss (gain) related to purchased product costs

 

9,165

 

7,174

 

(1,737

)

(13,962

)

Facility expenses

 

91,220

 

57,422

 

291,069

 

206,861

 

Derivative loss related to facility expenses

 

69

 

235

 

2,869

 

1,371

 

Selling, general and administrative expenses

 

24,161

 

24,973

 

101,549

 

93,444

 

Depreciation

 

83,982

 

55,778

 

299,884

 

183,250

 

Amortization of intangible assets

 

16,719

 

15,040

 

64,644

 

53,320

 

Loss (gain) on sale or disposal of property, plant and equipment

 

1,995

 

3,271

 

(33,763

)

6,254

 

Accretion of asset retirement obligations

 

155

 

137

 

824

 

672

 

Total operating expenses

 

419,043

 

307,703

 

1,416,504

 

1,061,538

 

 

 

 

 

 

 

 

 

 

 

Income from operations

 

34,495

 

61,450

 

245,943

 

378,276

 

 

 

 

 

 

 

 

 

 

 

Other (expense) income:

 

 

 

 

 

 

 

 

 

(Loss) earnings from unconsolidated affiliates

 

(139

)

74

 

1,422

 

2,328

 

Interest income

 

24

 

124

 

262

 

419

 

Interest expense

 

(37,671

)

(33,336

)

(151,851

)

(120,191

)

Amortization of deferred financing costs and discount (a component of interest expense)

 

(1,528

)

(1,658

)

(6,726

)

(5,601

)

Loss on redemption of debt

 

 

 

(38,455

)

 

Miscellaneous income (expense), net

 

1,009

 

(1

)

2,519

 

62

 

(Loss) income before provision for income tax

 

(3,810

)

26,653

 

53,114

 

255,293

 

 

 

 

 

 

 

 

 

 

 

Provision for income tax (benefit) expense:

 

 

 

 

 

 

 

 

 

Current

 

(705

)

(4,568

)

(11,208

)

(2,366

)

Deferred

 

790

 

1,298

 

23,877

 

40,694

 

Total provision for income tax

 

85

 

(3,270

)

12,669

 

38,328

 

 

 

 

 

 

 

 

 

 

 

Net (loss) income

 

(3,895

)

29,923

 

40,445

 

216,965

 

 

 

 

 

 

 

 

 

 

 

Net (loss) income attributable to non-controlling interest

 

(2,665

)

1,891

 

(2,368

)

3,437

 

 

 

 

 

 

 

 

 

 

 

Net (loss) income attributable to the Partnership’s unitholders

 

$

(6,560

)

$

31,814

 

$

38,077

 

$

220,402

 

 

 

 

 

 

 

 

 

 

 

Net (loss) income attributable to the Partnership’s common unitholders per common unit:

 

 

 

 

 

 

 

 

 

Basic

 

$

(0.05

)

$

0.26

 

$

0.26

 

$

1.98

 

Diluted

 

$

(0.05

)

$

0.22

 

$

0.24

 

$

1.69

 

 

 

 

 

 

 

 

 

 

 

Weighted average number of outstanding common units:

 

 

 

 

 

 

 

 

 

Basic

 

151,153

 

122,079

 

138,409

 

109,979

 

Diluted

 

151,153

 

142,720

 

160,443

 

130,648

 

 

 

 

 

 

 

 

 

 

 

Cash Flow Data

 

 

 

 

 

 

 

 

 

Net cash flow provided by (used in):

 

 

 

 

 

 

 

 

 

Operating activities

 

$

104,991

 

$

106,229

 

$

435,650

 

$

492,013

 

Investing activities

 

$

(876,255

)

$

(726,339

)

$

(3,062,562

)

$

(2,472,088

)

Financing activities

 

$

528,416

 

$

553,513

 

$

2,366,461

 

$

2,211,499

 

 

 

 

 

 

 

 

 

 

 

Other Financial Data

 

 

 

 

 

 

 

 

 

Distributable cash flow

 

$

127,242

 

$

111,774

 

$

483,355

 

$

417,086

 

Adjusted EBITDA

 

$

155,512

 

$

137,952

 

$

605,989

 

$

528,467

 

 

Balance Sheet Data

 

December 31, 2013

 

December 31, 2012

 

 

 

 

 

Working capital

 

$

(353,273

)

$

(84,512

)

 

 

 

 

Total assets

 

$

9,396,423

 

$

6,728,362

 

 

 

 

 

Total debt

 

$

3,023,071

 

$

2,523,051

 

 

 

 

 

Total equity

 

$

4,798,133

 

$

3,111,398

 

 

 

 

 

 

6



 

MarkWest Energy Partners, L.P.

Operating Statistics

 

 

 

Three months ended December 31,

 

Twelve months ended December 31,

 

 

 

2013

 

2012

 

2013

 

2012

 

Marcellus

 

 

 

 

 

 

 

 

 

Gathering system throughput (Mcf/d) (1)

 

580,700

 

587,600

 

549,500

 

425,000

 

Natural gas processed (Mcf/d)

 

1,401,700

 

696,000

 

1,101,900

 

496,400

 

NGLs fractionated (Bbl/d) (2)

 

56,700

 

31,100

 

47,600

 

24,900

 

NGL sales (gallons, in thousands) (3)

 

284,300

 

129,400

 

820,400

 

393,600

 

 

 

 

 

 

 

 

 

 

 

Utica (4)

 

 

 

 

 

 

 

 

 

Gathering system throughput (Mcf/d)

 

107,800

 

6,400

 

62,400

 

5,000

 

Natural gas processed (Mcf/d)

 

166,200

 

5,000

 

88,400

 

4,200

 

 

 

 

 

 

 

 

 

 

 

Northeast (5)

 

 

 

 

 

 

 

 

 

Natural gas processed (Mcf/d)

 

287,500

 

313,700

 

296,100

 

320,500

 

NGLs fractionated (Bbl/d) (6)

 

23,900

 

18,900

 

20,200

 

17,300

 

 

 

 

 

 

 

 

 

 

 

Keep-whole sales (gallons, in thousands)

 

24,900

 

35,100

 

117,500

 

131,600

 

Percent-of-proceeds sales (gallons, in thousands)

 

32,600

 

36,200

 

134,300

 

139,700

 

Total NGL sales (gallons, in thousands) (7)

 

57,500

 

71,300

 

251,800

 

271,300

 

 

 

 

 

 

 

 

 

 

 

Crude oil transported for a fee (Bbl/d)

 

9,500

 

9,900

 

9,700

 

9,300

 

 

 

 

 

 

 

 

 

 

 

Southwest

 

 

 

 

 

 

 

 

 

East Texas gathering systems throughput (Mcf/d)

 

501,100

 

477,600

 

504,000

 

450,000

 

East Texas natural gas processed (Mcf/d)

 

357,700

 

302,000

 

355,100

 

270,800

 

East Texas NGL sales (gallons, in thousands) (8)

 

85,100

 

76,500

 

334,400

 

275,800

 

 

 

 

 

 

 

 

 

 

 

Western Oklahoma gathering system throughput (Mcf/d) (9)

 

268,800

 

200,800

 

238,600

 

235,600

 

Western Oklahoma natural gas processed (Mcf/d)

 

215,000

 

193,800

 

202,600

 

206,500

 

Western Oklahoma NGL sales (gallons, in thousands)

 

77,000

 

44,500

 

239,200

 

214,400

 

 

 

 

 

 

 

 

 

 

 

Southeast Oklahoma gathering system throughput (Mcf/d)

 

405,100

 

463,100

 

443,700

 

487,900

 

Southeast Oklahoma natural gas processed (Mcf/d) (10)

 

146,700

 

137,000

 

153,800

 

121,800

 

Southeast Oklahoma NGL sales (gallons, in thousands)

 

22,300

 

42,400

 

159,600

 

163,300

 

 

 

 

 

 

 

 

 

 

 

Other Southwest gathering system throughput (Mcf/d) (11)

 

46,500

 

22,300

 

35,000

 

24,300

 

 

 

 

 

 

 

 

 

 

 

Gulf Coast refinery off-gas processed (Mcf/d)

 

83,400

 

113,600

 

103,400

 

118,400

 

Gulf Coast liquids fractionated (Bbl/d)

 

14,600

 

21,000

 

18,800

 

22,500

 

Gulf Coast NGL sales (gallons excluding hydrogen, in thousands)

 

56,300

 

81,000

 

288,800

 

345,300

 

 


(1)              The 2013 volumes exclude Sherwood gathering as this system was sold to Summit Midstream in June 2013.

(2)              Amount includes all NGLs that were produced at the Marcellus processing facilities and fractionated into purity products at our Marcellus fractionation facility.  Excludes 7,300 and 0 barrels per day of ethane fractionated for the three months ended December 31, 2013 and 2012, respectively, and 300 and 0 barrels per day of ethane fractionated for the twelve months ended December 31, 2013 and 2012, respectively.

(3)              Includes sale of all purity products fractionated at the Marcellus facilities and sale of all unfractionated NGLs. Also includes the sale of purity products fractionated and sold at the Siloam facilities on behalf of Marcellus customers.

(4)              Utica operations began in August 2012. The volumes reported for 2012 are the average daily rate for the days of operation.

(5)              Includes throughput from the Kenova, Cobb, Boldman and Langley processing plants.

(6)              Amount includes 8,200 and 1,400 barrels per day fractionated for the three months ended December 31, 2013 and 2012, respectively, and 5,200 and 400 barrels per day fractionated on behalf of Marcellus for the twelve months ended December 31, 2013 and 2012, respectively.

(7)              Represents sales at the Siloam fractionator. The total sales exclude approximately 31,800,000 and 5,500,000 gallons sold by the Northeast on behalf of Marcellus for the three months ended December 31, 2013 and 2012, respectively, and approximately 59,700,000 and 6,500,000 gallons sold for the twelve months ended December 31, 2013 and 2012, respectively. These volumes are included as part of NGLs sold at Marcellus.

(8)              Includes approximately 14,420,000 gallons produced in conjunction with take in kind contracts for the year ended December 31, 2013.

(9)              Includes natural gas gathered in Western Oklahoma and from the Granite Wash formation in the Texas Panhandle as management considers this one integrated area of operations.

(10)       The natural gas processing in Southeast Oklahoma is outsourced to Centrahoma or other third party processors.

(11)       Excludes lateral pipelines where revenue is not based on throughput.

 

7



 

MarkWest Energy Partners, L.P.

Reconciliation of GAAP Financial Measure to Non-GAAP Financial Measure

Operating Income before Items not Allocated to Segments

(unaudited, in thousands)

 

Three months ended December 31, 2013

 

Marcellus

 

Utica

 

Northeast

 

Southwest

 

Total

 

Segment revenue

 

$

151,229

 

$

13,852

 

$

52,796

 

$

251,333

 

$

469,210

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

Purchased product costs

 

27,481

 

 

15,074

 

149,022

 

191,577

 

Facility expenses

 

34,252

 

14,849

 

7,887

 

36,085

 

93,073

 

Total operating expenses before items not allocated to segments

 

61,733

 

14,849

 

22,961

 

185,107

 

284,650

 

 

 

 

 

 

 

 

 

 

 

 

 

Portion of operating loss attributable to non-controlling interests

 

 

(418

)

 

(136

)

(554

)

Operating income (loss) before items not allocated to segments

 

$

89,496

 

$

(579

)

$

29,835

 

$

66,362

 

$

185,114

 

 

Three months ended December 31, 2012

 

Marcellus

 

Utica

 

Northeast

 

Southwest

 

Total

 

Segment revenue

 

$

106,106

 

$

426

 

$

56,862

 

$

201,637

 

$

365,031

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

Purchased product costs

 

25,168

 

 

18,740

 

99,765

 

143,673

 

Facility expenses

 

21,281

 

2,377

 

6,529

 

29,727

 

59,914

 

Total operating expenses before items not allocated to segments

 

46,449

 

2,377

 

25,269

 

129,492

 

203,587

 

 

 

 

 

 

 

 

 

 

 

 

 

Portion of operating (loss) income attributable to non-controlling interests

 

 

(619

)

 

78

 

(541

)

Operating income (loss) before items not allocated to segments

 

$

59,657

 

$

(1,332

)

$

31,593

 

$

72,067

 

$

161,985

 

 

 

 

Three months ended December 31,

 

 

 

2013

 

2012

 

 

 

 

 

 

 

Operating income before items not allocated to segments

 

$

185,114

 

$

161,985

 

Portion of operating loss attributable to non-controlling interests

 

(554

)

(541

)

Derivative loss not allocated to segments

 

(23,068

)

(1,826

)

Revenue deferral adjustment and other

 

(1,838

)

(1,461

)

Compensation expense included in facility expenses not allocated to segments

 

(834

)

(196

)

Facility expenses adjustments

 

2,687

 

2,687

 

Selling, general and administrative expenses

 

(24,161

)

(24,973

)

Depreciation

 

(83,982

)

(55,778

)

Amortization of intangible assets

 

(16,719

)

(15,040

)

Loss on disposal of property, plant and equipment

 

(1,995

)

(3,271

)

Accretion of asset retirement obligations

 

(155

)

(136

)

Income from operations

 

34,495

 

61,450

 

Other (expense) income:

 

 

 

 

 

(Loss) earnings from unconsolidated affiliates

 

(139

)

74

 

Interest income

 

24

 

124

 

Interest expense

 

(37,671

)

(33,336

)

Amortization of deferred financing costs and discount (a component of interest expense)

 

(1,528

)

(1,658

)

Miscellaneous income (expense), net

 

1,009

 

(1

)

(Loss) income before provision for income tax

 

$

(3,810

)

$

26,653

 

 

8



 

MarkWest Energy Partners, L.P.

Reconciliation of GAAP Financial Measure to Non-GAAP Financial Measure

Operating Income before Items not Allocated to Segments

(unaudited, in thousands)

 

Twelve months ended December 31, 2013

 

Marcellus

 

Utica

 

Northeast

 

Southwest

 

Total

 

Segment revenue

 

$

527,073

 

$

26,442

 

$

204,326

 

$

935,426

 

$

1,693,267

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

Purchased product costs

 

100,262

 

 

65,192

 

525,711

 

691,165

 

Facility expenses

 

108,781

 

35,081

 

28,425

 

127,112

 

299,399

 

Total operating expenses before items not allocated to segments

 

209,043

 

35,081

 

93,617

 

652,823

 

990,564

 

 

 

 

 

 

 

 

 

 

 

 

 

Portion of operating (loss) income attributable to non-controlling interests

 

 

(3,499

)

 

21

 

(3,478

)

Operating income (loss) before items not allocated to segments

 

$

318,030

 

$

(5,140

)

$

110,709

 

$

282,582

 

$

706,181

 

 

Twelve months ended December 31, 2012

 

Marcellus

 

Utica

 

Northeast

 

Southwest

 

Total

 

Segment revenue

 

$

319,867

 

$

571

 

$

225,818

 

$

842,958

 

$

1,389,214

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

Purchased product costs

 

74,024

 

 

68,402

 

387,902

 

530,328

 

Facility expenses

 

65,825

 

3,968

 

24,106

 

122,691

 

216,590

 

Total operating expenses before items not allocated to segments

 

139,849

 

3,968

 

92,508

 

510,593

 

746,918

 

 

 

 

 

 

 

 

 

 

 

 

 

Portion of operating (loss) income attributable to non-controlling interests

 

 

(1,359

)

 

176

 

(1,183

)

Operating income (loss) before items not allocated to segments

 

$

180,018

 

$

(2,038

)

$

133,310

 

$

332,189

 

$

643,479

 

 

 

 

Twelve months ended December 31,

 

 

 

2013

 

2012

 

 

 

 

 

 

 

Operating income before items not allocated to segments

 

$

706,181

 

$

643,479

 

Portion of operating loss attributable to non-controlling interests

 

(3,478

)

(1,183

)

Derivative (loss) gain not allocated to segments

 

(25,770

)

69,126

 

Revenue deferral adjustment and other

 

(6,182

)

(5,935

)

Compensation expense included in facility expenses not allocated to segments

 

(2,421

)

(1,022

)

Facility expenses adjustments

 

10,751

 

10,751

 

Selling, general and administrative expenses

 

(101,549

)

(93,444

)

Depreciation

 

(299,884

)

(183,250

)

Amortization of intangible assets

 

(64,644

)

(53,320

)

Gain (loss) on disposal of property, plant and equipment

 

33,763

 

(6,254

)

Accretion of asset retirement obligations

 

(824

)

(672

)

Income from operations

 

245,943

 

378,276

 

Other income (expense):

 

 

 

 

 

Earnings from unconsolidated affiliates

 

1,422

 

2,328

 

Interest income

 

262

 

419

 

Interest expense

 

(151,851

)

(120,191

)

Amortization of deferred financing costs and discount (a component of interest expense)

 

(6,726

)

(5,601

)

Loss on redemption of debt

 

(38,455

)

 

Miscellaneous income, net

 

2,519

 

62

 

Income before provision for income tax

 

$

53,114

 

$

255,293

 

 

9



 

Reconciliation of GAAP Financial Measure to Non-GAAP Financial Measure

Distributable Cash Flow

(unaudited, in thousands)

 

 

 

Three months ended December 31,

 

Twelve months ended December 31,

 

 

 

2013

 

2012

 

2013

 

2012

 

Net (loss) income

 

$

(3,895

)

$

29,923

 

$

40,445

 

$

216,965

 

Depreciation, amortization and other non-cash operating expenses

 

100,934

 

71,032

 

365,664

 

237,554

 

Loss (gain) on sale and or disposal of assets, net of tax

 

2,051

 

3,271

 

(30,660

)

6,254

 

Loss on redemption of debt, net of tax benefit

 

 

 

36,178

 

 

Amortization of deferred financing costs and discount

 

1,528

 

1,658

 

6,726

 

5,601

 

Non-cash loss (earnings) from unconsolidated affiliates

 

139

 

(74

)

(1,422

)

(2,328

)

Distributions from unconsolidated affiliates

 

1,418

 

1,792

 

6,370

 

8,416

 

Non-cash compensation expense

 

2,358

 

1,977

 

7,822

 

8,247

 

Non-cash derivative activity

 

14,380

 

(312

)

15,602

 

(102,127

)

Provision for income tax - deferred

 

790

 

1,298

 

23,877

 

40,694

 

Cash adjustment for non-controlling interest of consolidated subsidiaries

 

1,449

 

908

 

6,121

#

2,299

 

Revenue deferral adjustment

 

2,049

 

1,837

 

7,213

 

7,441

 

Other

 

9,666

 

(58

)

17,419

 

3,372

 

Maintenance capital expenditures (1)

 

(5,625

)

(1,478

)

(18,000

)

(15,302

)

Distributable cash flow

 

$

127,242

 

$

111,774

 

$

483,355

 

$

417,086

 

 

 

 

 

 

 

 

 

 

 

Maintenance capital expenditures (1)

 

$

5,625

 

$

1,478

 

$

18,000

 

$

15,302

 

Growth capital expenditures

 

864,612

 

709,141

 

3,028,956

 

1,935,022

 

Total capital expenditures

 

870,237

 

710,619

 

3,046,956

 

1,950,324

 

Acquisitions, net of cash acquired (2)

 

(2,322

)

 

222,888

 

506,797

 

Total capital expenditures and acquisitions

 

867,915

 

710,619

 

3,269,844

 

2,457,121

 

Joint venture partner contributions

 

 

(178,018

)

(716,982

)

(233,018

)

Total capital expenditures and acquisitions, net

 

$

867,915

 

$

532,601

 

$

2,552,862

 

$

2,224,103

 

 

 

 

 

 

 

 

 

 

 

Distributable cash flow

 

$

127,242

 

$

111,774

 

$

483,355

 

$

417,086

 

Maintenance capital expenditures (1)

 

5,625

 

1,478

 

18,000

 

15,302

 

Changes in receivables and other assets

 

(59,131

)

(1,655

)

(133,601

)

24,641

 

Changes in accounts payable, accrued liabilities and other long-term liabilities

 

42,458

 

(3,740

)

91,015

 

41,728

 

Derivative instrument premium payments, net of amortization

 

 

 

 

 

Cash adjustment for non-controlling interest of consolidated subsidiaries

 

(1,449

)

(908

)

(6,121

)

(2,299

)

Other

 

(9,754

)

(720

)

(16,998

)

(4,445

)

Net cash provided by operating activities

 

$

104,991

 

$

106,229

 

$

435,650

 

$

492,013

 

 


(1) Net of joint venture partner contributions and proceeds from trade-in of property plant and equipment.

(2) On May 29, 2012, the Partnership acquired natural gas gathering and processing assets from Keystone, during the three months ended December 2013, we received $2.3 million related to a working capital adjustment.

 

10



 

MarkWest Energy Partners, L.P.

Reconciliation of GAAP Financial Measure to Non-GAAP Financial Measure

Adjusted EBITDA

(unaudited, in thousands)

 

 

 

Three months ended December 31,

 

Twelve months ended December 31,

 

 

 

2013

 

2012

 

2013

 

2012

 

 

 

 

 

 

 

 

 

 

 

Net (loss) income

 

$

(3,895

)

$

29,923

 

$

40,445

 

$

216,965

 

Non-cash compensation expense

 

2,358

 

1,977

 

7,822

 

8,247

 

Non-cash derivative activity

 

14,380

 

(312

)

15,602

 

(102,127

)

Interest expense (1)

 

37,096

 

32,838

 

150,084

 

117,098

 

Depreciation, amortization and other non-cash operating expenses

 

100,934

 

71,032

 

365,664

 

237,554

 

Loss (gain) on sale and or disposal of assets

 

1,995

 

3,271

 

(33,763

)

6,254

 

Loss on redemption of debt

 

 

 

38,455

 

 

Provision for income tax

 

85

 

(3,270

)

12,669

 

38,328

 

Adjustment for cash flow from unconsolidated affiliates

 

1,557

 

1,718

 

4,948

 

6,088

 

Other

 

1,002

 

775

 

4,063

 

60

 

Adjusted EBITDA

 

$

155,512

 

$

137,952

 

$

605,989

 

$

528,467

 

 


(1) Includes amortization of deferred financing costs and discount, and excludes interest expense related to the Steam Methane Reformer.

 

11



 

MarkWest Energy Partners, L.P.

Distributable Cash Flow Sensitivity Analysis

(unaudited, in millions)

 

The Partnership periodically estimates the effect on DCF resulting from changes in its volume forecast and NGL prices.   The Partnership has become less sensitive to changes in commodity prices because fee-based income has increased significantly.  For the full year 2014, the Partnership estimates that operating income will be over 70 percent fee-based.  In addition, the Partnership has hedged approximately 60 percent of its forecasted 2014 NGL exposure on a volumetric basis, 90 percent of these with direct product hedges.

 

The analysis further assumes derivative instruments outstanding as of February 26, 2014, and production volumes estimated through December 31, 2014.  The range of stated hypothetical changes in commodity prices considers current and historic market performance.

 

Estimated Range of 2014 DCF

 

NGL $/Gal

 

Volume Forecast (3)

 

(1) (2)

 

Low Case

 

Base Case

 

High Case

 

$

1.05

 

$

610

 

$

662

 

$

720

 

$

1.00

 

$

601

 

$

652

 

$

709

 

$

0.95

 

$

591

 

$

642

 

$

698

 

$

0.90

 

$

583

 

$

633

 

$

690

 

$

0.85

 

$

574

 

$

624

 

$

681

 

 


(1)         The composition is based on the Partnership’s projected barrel of approximately: Ethane: 35%, Propane: 35%, Iso-Butane: 6%, Normal Butane: 12%, Natural Gasoline: 12%.

(2)         Composite NGL prices is based on the Partnership’s average price.

(3)         Volume Forecast is increased/decreased by 10% in the Marcellus and Utica segments for the High and Low Cases.

 

The table is based on current information, expectations, and beliefs concerning future developments and their potential effects, and does not consider actions the Partnership’s management may take to mitigate exposure to changes.  Nor does the table consider the effects that such hypothetical adverse changes may have on overall economic activity.  Historical volumes, prices and correlations do not guarantee future results.

 

Although the Partnership believes the expectations reflected in this analysis are reasonable, the Partnership can give no assurance that such expectations will prove to be correct and readers are cautioned that projected performance, results, or distributions may not be achieved.  Actual changes in market prices, market conditions and constraints, production, NGL composition, infrastructure availability, market participants, and ratios between product prices, may differ from the assumptions utilized in the analysis. Actual results, performance, distributions, volumes, events, or transactions could vary significantly from those expressed, considered, or implied in this analysis.  All results, performance, distributions, volumes, events, or transactions are subject to a number of uncertainties and risks. Those uncertainties and risks may not be factored into or accounted for in this analysis.  Readers are urged to carefully review and consider the cautionary statements and disclosures made in the Partnership’s periodic reports filed with the SEC, specifically those under the heading “Risk Factors.”

 

12